investorscraft@gmail.com

Intrinsic ValueChongqing Port Co.,Ltd. (600279.SS)

Previous Close$5.48
Intrinsic Value
Upside potential
Previous Close
$5.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chongqing Port Co., Ltd. operates as a critical inland port logistics provider in China's Yangtze River economic corridor, specializing in comprehensive port transit transportation services. The company generates revenue through terminal operations, cargo handling, warehousing, and integrated logistics solutions across multiple specialized terminals including containers, heavy goods, chemicals, and bulk cargo. Its strategic positioning at the confluence of the Yangtze and Jialing rivers enables it to serve as a vital multimodal transportation hub connecting western China to coastal regions through rail, road, and water networks. The company maintains a dominant market position in the Chongqing region, benefiting from China's Belt and Road Initiative and the development of the New International Land-Sea Trade Corridor, which enhances its role in facilitating international trade flows. Its comprehensive service portfolio and strategic geographic location provide competitive advantages in serving the growing industrial and manufacturing base in southwestern China.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.38 billion with strong profitability, achieving net income of CNY 529 million and an EPS of CNY 0.45. Operating cash flow of CNY 202 million indicates solid operational performance, though significant capital expenditures of CNY -865 million reflect ongoing infrastructure investments to support future growth and operational efficiency improvements in its port facilities.

Earnings Power And Capital Efficiency

Chongqing Port demonstrates substantial earnings power with a net margin of approximately 12%, reflecting efficient operations in the capital-intensive port industry. The company's ability to generate positive operating cash flow despite heavy investment requirements indicates effective capital management and operational leverage within its specialized terminal operations and multimodal transportation services.

Balance Sheet And Financial Health

The company maintains a solid financial position with CNY 1.69 billion in cash and equivalents against total debt of CNY 3.02 billion. This conservative leverage ratio, combined with a beta of 0.4, indicates relatively low financial risk and stable operations characteristic of essential infrastructure providers in the transportation sector.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with CNY 0.04 per share, reflecting a balanced approach between shareholder returns and reinvestment needs. Ongoing capital expenditures suggest focus on capacity expansion and modernization to capture growth opportunities from increasing regional trade volumes and China's infrastructure development initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 6.40 billion, the company trades at approximately 12 times earnings, reflecting market expectations for stable growth in line with regional economic development. The low beta of 0.4 suggests investors perceive the company as a defensive play within the industrial transportation sector.

Strategic Advantages And Outlook

The company's strategic location in Chongqing, a major manufacturing and logistics hub in western China, provides sustainable competitive advantages. Its multimodal transportation capabilities and ongoing infrastructure investments position it to benefit from China's continued economic development and increasing international trade flows through inland waterway systems.

Sources

Company financial reportsStock exchange disclosuresCompany description and financial metrics provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount